SOMNIGROUP INTERNATIONAL INC. (SGI)
Household Furniture · Materials · $15.9B
Intrinsic Value (Consensus)
$25.14
Current Price
$74.97
Margin of Safety
-66.5%
66.5% Above Intrinsic Value
Value: $25
Price: $75
Valuation Model Estimates
Current Price: $74.97
DCF (Discounted Cash Flow)
$38.38
Graham Number
$7.52
Earnings Power Value
$17.86
Relative Value (P/E)
$36.80
Dividend Discount Model
$2.05
Consensus Value
$25.14
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
60
Profitability
25/25
Strength
12/25
Valuation
7/25
Growth
16/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 1612% (above 200% is risky)
Strong profitability — ROE of 134% (above 20% is excellent)
Key Financials
- EPS (TTM)
- $1.84
- EPS (Forward)
- $1.88
- Book Value
- $1.37
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 134.4%
- Debt/Equity
- 1612%
- Revenue Growth
- 51.6%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Similar Stocks (Materials)
SONSONOCO PRODUCTS CO
$146.17+185.4%
LEGLEGGETT & PLATT INC
$24.64+127.1%
GPKGRAPHIC PACKAGING HO...
$23.49+112.2%
KMBKIMBERLY CLARK CORP
$171.28+64.3%
ETDETHAN ALLEN INTERIOR...
$28.53+35.3%
Data last updated: 2026-06-16
Source: Yahoo Finance